[SIGN] QoQ TTM Result on 30-Sep-2022 [#3]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 4.58%
YoY--%
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 476,277 388,832 361,743 305,724 221,820 166,954 144,342 122.12%
PBT 48,688 36,878 39,018 36,080 33,498 16,508 13,305 138.03%
Tax -12,796 -9,697 -9,730 -7,255 -5,534 -4,532 -4,084 114.56%
NP 35,892 27,181 29,288 28,825 27,964 11,976 9,221 148.06%
-
NP to SH 29,668 24,638 26,098 26,749 25,578 11,864 11,696 86.31%
-
Tax Rate 26.28% 26.29% 24.94% 20.11% 16.52% 27.45% 30.70% -
Total Cost 440,385 361,651 332,455 276,899 193,856 154,978 135,121 120.29%
-
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 453,089 246,369 249,268 242,019 218,040 204,240 201,480 71.90%
NOSH 645,497 295,248 295,248 295,248 295,248 295,248 295,248 68.69%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.54% 6.99% 8.10% 9.43% 12.61% 7.17% 6.39% -
ROE 6.55% 10.00% 10.47% 11.05% 11.73% 5.81% 5.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 75.68 134.15 124.80 107.37 80.37 60.49 52.30 28.02%
EPS 4.71 8.50 9.00 9.39 9.27 4.30 4.24 7.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.85 0.86 0.85 0.79 0.74 0.73 -0.91%
Adjusted Per Share Value based on latest NOSH - 295,248
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.78 60.24 56.04 47.36 34.36 25.86 22.36 122.12%
EPS 4.60 3.82 4.04 4.14 3.96 1.84 1.81 86.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7019 0.3817 0.3862 0.3749 0.3378 0.3164 0.3121 71.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.31 2.55 2.35 1.73 1.27 1.62 1.38 -
P/RPS 1.73 1.90 1.88 1.61 1.58 2.68 2.64 -24.61%
P/EPS 27.79 30.00 26.10 18.41 13.70 37.69 32.56 -10.04%
EY 3.60 3.33 3.83 5.43 7.30 2.65 3.07 11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 3.00 2.73 2.04 1.61 2.19 1.89 -2.49%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 22/02/23 22/11/22 23/08/22 26/05/22 21/02/22 -
Price 1.24 1.29 2.42 2.91 1.48 1.35 1.40 -
P/RPS 1.64 0.96 1.94 2.71 1.84 2.23 2.68 -27.98%
P/EPS 26.30 15.18 26.88 30.98 15.97 31.41 33.04 -14.14%
EY 3.80 6.59 3.72 3.23 6.26 3.18 3.03 16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.52 2.81 3.42 1.87 1.82 1.92 -7.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment